10% Collins Company is considering a project with an initiat investment of 5601,000 that is expected to produce cash intown of $128.500 for eleven years. Colin' required rate of return de Click on the icon to view Present Value of $1 table) Click on the icon to view Present Value of Ordinary Annuity of S1 table) What is the NPV of the project? 14. 14. What is the NPV of the project? (Enter the factor amount to three decimal places, X.XXX. Round the procent value of the annuity to the nearest whole dotar Use prora minus sign for a negative net present value) Net Cash Annuity PV Factor Present Years Inflow (110%, n=11) Value Present value of annuity Choose from any list or enter any number in the input fields and then continue to the next question (Click on the icon to view Present Value of $1 table.) (Click on the icon to view Present Value of Ordinary Annuity of $1 table.) 14. What is the NPV of the project? 15. What is the IRR of the project? Is this an acceptable project for Collins? 16. 14. What is the NPV of the project? (Enter the factor amount to three decimal places, X.XXX. Round the present value of the minus sign for a negative net present value.) Net Cash Annuity PV Factor Present Inflow (i=10%, n=11) Present value of annuity Years Value 1 - 11 (Click on the icon to view Present Value of $1 table.) (Click on the icon to view Present Value of Ordinary Annuity of $1 table.) 14. What is the NPV of the project? 15. What is the IRR of the project? 16. Is this an acceptable project for Collins? 0 Investment Net present value 15. What is the IRR of the project? Start by calculating the Annuity PV factor. (Enter the factor amount to three decimal places, X.XXX.) (Click on the icon to view Present Value of $1 table.) (Click on the icon to view Present Value of Ordinary Annuity of $1 table.) 14. What is the NPV of the project? 15. What is the IRR of the project? 16. Is this an acceptable project for Collins? 13. Vratis in me project Start by calculating the Annuity PV factor. (Enter the factor amount to three decimal places, X.XXX.) Annuity PV factor 14 15. (Click on the loon to view Present Value of $1 table) (Click on the icon to view Present Value of Ordinary Annuity of $1 table) What is the NPV of the project? What is the IRR of the project? 16. Is thin an acceptable project for Collins? The IRR of the project is 16. Is this an acceptable project for Collins? an acceptable project for Collins, because the NPV is This than zero and the IRRI than Collins required to retum Periods Period 1 Period 2 Period 3 Period 4 Period 5 Period 6 Period 7 Period 8 Darinda Present Value of $1 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% 0.990 0.980 0,971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.893 0877 0.870 0.862 0.847 0.833 0.980 0.961 0.943 0.925 0.9070.890 0.873 0.857 0.842 0.826 0.797 0.769 0.756 0.743 0.7180.694 0.971 0.942 0.915 0.8890.864 0.840 0.816 0.794 0.772 0.751 0.712 0.675 0.658 0.6410.609 0.579 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.636 0.592 0.572 0.552 0.516 0.482 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.567 0.519 0.49704760.437 0.402 0.942 0.888 0.837 0.790 0.746 0.705 0.6660.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 0.933 0.871 0.813 0.760 0.7110.665 0.623 0.583 0.547 0.513 0.452 0.400 0.376 0.354 0.314 0.279 0.923 0.853 0.789 0.731 0.677 0.627 0.5820.540 0.502 0.467 0.404 0.351 0.327 0.305 0.266 0.233 0.0141 1427 760 1700 RAK CO2 ARA non Lnien Inn LA nane 4 A LA 236 UN VIVE WIU VIVE WIU VU VVV Vir VU ME WAY VIVE WWW Period 9 10.914 0.837 0.766 0.703 0.6450.592 0.544 0.500 0.460 0424 0.361 0.308 0.2840263 0.225 0.194 Period 10 0.905 0.820 0.7440.676 0.614 0.558 0.508 0.463 0.422 0.386 0.322 0.270 0.247 0.227 0.191 0.162 Period 11 0.896 0.8040.722 0.650 0.585 0.5270475 0.429 0.388 0.3500 287 0.237 0.215 0.1950.162 0.135 Period 12 0.887 0.788 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0319 0.25% 0.208 0.187 0.168 0.137 0.112 Period 13 0.879 0.773 0.681 0.601 0.530 0.4690415 0.368 0.326 0.290 0.229 0.182 0.163 0.145 0.116 0.033 Period 14 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.141 0.125 0.099 0.078 Period 15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.123 0.1080.084 0.065 Period 16 0.853 0.7280.623 0.534 0.458 0.394 0.339 0.292 0.252 0.218 0.163 0.123 0.107 0.093 0.071 0.054 Period 17 0.844 0.714 0.605 0.513 0.436 0.371 0.317 0.270 0.231 0.1980.146 0.108 0.093 0.080 0.00 0.045 Period 18 0.836 0.700 0.587 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.130 0.095 0.081 0.069 0.051 0.030 n 475 Dari 10 11R I NORI 0277 ROR ERR non LOM 29 L 104 L 164 at 0923 Period 19 10.828 0.686 0.570 0.475 0.396 0.331 0.277 0.232 0.194 0.164 0.116 0.083 0.070 0.060 0.043 0.031 Period 20 0.820 0.673 0.554 0.456 0.377 0.312 0.258 0.215 0.178 0.149 0.104 0.073 0.061 0.051 0.037 0.026 Period 21 0.811 0.660 0.538 0.439 0.359 0.294 0.242 0.1990.1640.135 0.093 0.064 0.053 0.044 0.031 0.022 Period 22 0,803 0.647 0.522 0.422 0.342 0.278 0.226 0.184 0.150 0.123 0.083 0.058 0.046 0.038 0.026 0.018 Period 23 0.795 0.634 0.507 0.406 0.3260.262 0.211 0.170 0.138 0.112 0.074 0.049 0.040 0.033 0.022 0.015 Period 24 0.788 0.622 0.492 0.390 0.310 0.247 0.1970.158 0.126 0.1020.066 0.043 0.035 0.028 0.019 0.013 Period 25 0.780 0.610 0.478 0.375 0.295 0.233 0.184 0.146 0.116 0.092 0.059 0.038 0.030 0.024 0.0160.010 Period 26 0.772 0.598 0.464 0.361 0.281 0.220 0.172 0.135 0.106 0.084 0.053 0.033 0.026 0.021 0.014 0.009 Period 27 0.764 0.586 0.450 0.347 0.268 0.207 0.161 0.125 0.098 0.076 0.047 0.029 0.023 0.018 0.0110.007 Period 28 0.757 0.574 0.437 0.333 0.255 0.1960.150 0.116 0.090 0.069 0.042 0.026 0.020 0.016 0.010 0.008 Period 29 0.749 0.563 0.424 0.321 0.243 0.185 0.141 0.107 0.082 0.063 0.037 0.022 0.017 0.014 0.008 0.005 Trenthe Period 23 10.795 0.634 0.507 0.4060.326 0.282 0.211 Period 24 0.788 0.622 0492 0.390 0,310 0.247 0.197 Period 25 0.780 0.610 0.478 0.375 0.295 0.233 0.184 Period 26 0.772 0.598 0.464 0.361 0.281 0.220 0.172 Period 27 10.764 0.586 0.450 0.347 0.268 0.207 0.161 Period 28 0.757 0.574 0.437 0.333 0.256 0.1960.150 Period 29 0.749 0.563 0.424 0.321 0.243 0.185 0.141 Period 30 0.742 0.552 0.412 0.308 0.231 0.174 0.131 Period 40 0.672 0.453 0.307 0.208 0.142 0.097 0.067 Period 50 0.608 0.372 0.228 0.141 0.087 0.054 0.034 0.170 0.138 0.112 0.074 0.049 0.040 0.033 0.022 0.015 0.158 0.126 0.1020.066 0.043 0.035 0.028 0.019 0.013 0.146 0.116 0.092 0.059 0.038 0.030 0.024 0.0160.010 0.135 0.106 0.084 0.053 0.033 0.025 0.021 0.014 0.009 0.125 0.098 0.076 0.047 0.029 0.023 0.0180.0110.007 0.116 0.090 0.069 0.042 0.026 0.0200.0160.010 0.006 0.107 0.082 0.063 0.037 0.022 0.017 0.014 0.008 0.005 0.099 0.075 0.057 0.033 0.0200.015 0.0120.007 0.004 0.046 0.032 0.022 0.0110.005 0.0040.003 0.001 0.001 0.021 0.013 0.009 0.003 0.001 0.001 0.001 Periods Period 1 Period 2 Period 3 Period 4 Period 5 Present Value of Ordinary Annuity of $1 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% 0.990 0,980 0.971 0.962 0.952 0.943 0.935 0.926 0917 0.909 0.893 0.877 0.870 0.862 0.847 0.833 1.970 1,942 1.913 1.886 1.859 1.8331.8081.783 1.759 1.736 1.690 1.647 1.626 1.605 1.566 1.528 2.9412.884 2.829 2.775 2.723 2673 2.624 2.577 2.531 2487 2402 2.322 2283 2246 2.174 2.106 3.902 3.808 3.717 3.630 3.546 3.465 3.387 3.312 3.240 3.1703.037 2.914 2.855 2.798 2690 2.589 4.853 4.713 4.580 4.452 4.329 4.212 4.100 3.993 3.890 3.791 3.605 3433 3.352 3.274 3.127 2.991 5.795 5.601 5.417 5.242 5.076 4.917 4.767 4.623 4486 4.355 4.111 3.889 3.784 3.685 3.498 3.326 6.728 6.472 6.230 6.002 5.786 5.582 5.389 5.206 5,033 4.868 4.564 4288 4.160 4.039 3.812 3.605 7.652 7.3257.020 6.733 6.463 6.210 5.971 5.747 5.535 5.335 4.968 4.639 4.487 4.344 4.078 3.837 A ERR 019 7425 7. LAI REK 247 . 6.750 200 1.04 . 1.772 RAZ am Period 6 Period 7 Period 8 Dnelada 7.700 Period 9 Period 10 8.566 8.162 7.786 7.435 7 108 6.802 6.515 6.247 5.995 5.759 5.3284946 4.772 4 607 4,303 4.031 9.471 8.983 8.530 8.111 7.722 7360 7.0246.710 6.418 6.145 5.6505216 5,019 4,833 4.494 4.192 Period 11 10.368 9.787 9.2538.760 8.306 7.887 7.499 7.139 6.805 6.495 5.938 5.453 5.234 5.0294.656 4.327 Period 12 11 255 10.575 9.954 9.385 8.863 8.384 7.9437.536 7.1616.814 6.194 5.660 5.421 5.197 4.793 4.439 Period 13 12.134 11.348 10.635 9.986 9.394 8.853 8,358 7.904 7487 7.103 6.424 5.8425,583 5.342 4.910 4,533 Period 14 13.004 12 106 11.296 10.5639.899 9.295 8.745 8.244 7.786 7.367 6.628 6.002 5.7245.468 5.008 4.611 Period 15 13.865 12.849 11.938 11.118 10.3809.712 9.108 8.559 8.061 7.606 6.811 6.142 5.8475.575 5.092 4.675 Period 16 14.718 13.578 12.561 11.652 10.838 10.106 9.447 8.851 8.313 7.8246.974 6.265 59545.6695.162 4.730 Period 17 15.562 14.292 13.166 12.166 11.274 10.477 9.763 9.122 8.5448.022 7.120 6.373 6.047 5.749 5.222 4.775 Period 18 16.398 14.992 13.754 12.659 11.690 10.828 10.059 9.3728.7568201 7.250 6.467 6.128 5.818 5.273 4.812 Period 19 17.226 15.678 14.324 13.134 12.085 11.158 10.336 9.604 8.950 8.365 7.366 6.550 6.198 5.8775 316 4.844 renthe Period 19 17 226 15,678 14.32413.134 12.085 11.158 10 336 9.604 8.950 8.365736665508.1995.87753164444 Period 20 18.046 16.351 14.877 13,590 12.462 11470 10.594 9.818 9.129 8.5147469 6.623 6.259 5.929 5.350 4.80 Period 21 18.857 17.011 15.415 14.029 12,821 11.764 10.836 10.017 9.292 8.649 7.562 6.687 6.3125.973 53844801 Period 22 19.660 17.658 15,93714.451 13.163 12.042 11.061 10.2019.442 8.772 7645 6.743 6.3596.0115.4104.909 Period 23 20.456 18.292 16.444 14.857 13.489 12 303 11.272 10.371 9.5808.8837.7186.79263996.044 5.432 4925 Period 24 21.24318.914 16.936 15.247 13.799 12.550 11.469 10.529 9.707 8.985 7.784 6.835 6.4346.073 5.451 4937 Period 25 22.023 19.523 17.413 15.622 14.094 12.783 11.654 10,675 9.823 907778436.87364646.097 5.46790 Period 26 22.795 20.121 17 877 15.983 14.375 13.003 11.826 10.810 9.929 9.16778966.906 6.491 6.118 5480 4956 Period 27 23.560 20.707 18.327 16.330 14.643 13.211 11.987 10.935 10.027 9.237 7.943 6.935 6.5146.138 5.492 4954 Period 28 24.316 21.281 18.784 16.663 14.898 13.406 12.137 11.051 10.116 9.307 7.984 6.981 6.534 6.152 5.502 4270 Period 29 25.066 21.844 19.188 16.984 15.141 13.591 12.278 11.158 10.1989.370 8.022 5.980 6.551 6.166 5510 975 0 tront V Period 23 20.456 18 292 16,44414857 13.489 12 303 11.272 10 371 9.580 8.8837.718 6.792 6.399 6.044 5432 4.925 Period 24 21.243 18.914 16.93615247 13.799 12.550 11.469 10.529 9.707 8.985 7.784 6.835 64346.073 54514937 Period 25 22.023 19.52317 41315.622 14.094 12.783 11,654 10.675 9.8239.077 7.8436.87364646.097 5.467 4.948 Period 26 22.795 20.121 17 877 15.983 14.376 13.003 11.826 10.8109.929 9.1617.896 6.906 6.491 6.118 5.480 4956 Period 27 23.560 20.707 18.327 16.330 14.643 13.211|11.987 10,935 10.027 9.237 7.943 6.935 8.514 6.136 5.492 4.964 Period 28 24.31621.28118.764 16,663 14.898 13.406 12.13711051 10.116 9.3077.984 6.9616.534 6.152 5.502 4970 Porlod 29 25.066 21.844 19.18818.984 15.141 13.591 12.278 11.158 10.1989.370 8.022 6.983 6.551 6.166 5510 4.975 Period 30 25.80822.396 19.600 17.292 15.372 13.765 12.409 11.258 10.274 9.427 8.055 7.003 6.566 8.1775.517 4979 Period 40 32.835 27.355 23.115 19.793 17.159 15.046 13.332 11.925 10.757 9.7798.244 7.105 6.642 6.233 5.548 4.997 Period 50 39.196 31.42425.730 21.482 18.256 15.762 13.801 12.233 10.962 9.915 8.304 7.133 6.661 6.2485.5544999 ht